Knowledge Marine & Engineering Works Limited (BOM:543273)

BOM:543273 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Operating Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Net Income	788.03	496.01	305.25	474.93	212.34
Depreciation & Amortization	186.66	101.32	60.75	43.58	24.35
Other Amortization	-	12.95	-	-	-
Loss (Gain) From Sale of Assets	0.51	0.11	-	-	-
Other Operating Activities	-123.86	90.3	86.28	20.96	27.12
Change in Accounts Receivable	-48.26	-287.23	123.73	-519.06	-35.46
Change in Inventory	-34.05	2.38	-0.74	-9.54	1.41
Change in Accounts Payable	-0.99	108.13	-139.34	199.37	56.7
Change in Other Net Operating Assets	-2,772	54.42	-52.35	1.95	59.46
Operating Cash Flow	-2,004	578.39	383.58	212.18	345.92
Operating Cash Flow Growth	-	50.79%	80.78%	-38.66%	616.36%

Investing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Capital Expenditures	-1,191	-1,012	-578.71	-169.03	-262.04
Sale of Property, Plant & Equipment	0.2	-	-	-	-
Investment in Securities	30.33	-309.45	-172.07	-72.31	-46.86
Other Investing Activities	116.14	52.02	31.22	13.8	3.65
Investing Cash Flow	-1,044	-1,270	-719.56	-227.53	-305.26

Financing Activities

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Short-Term Debt Issued	-	474.64	-	107.07	39.15
Long-Term Debt Issued	885.75	258.21	375.42	-	55.41
Total Debt Issued	885.75	732.85	375.42	107.07	94.55
Short-Term Debt Repaid	-	-	-54.21	-	-
Long-Term Debt Repaid	-	-	-	-129.7	-
Total Debt Repaid	-	-	-54.21	-129.7	-
Net Debt Issued (Repaid)	885.75	732.85	321.21	-22.63	94.55
Issuance of Common Stock	2,699	-	0.23	395.5	-
Other Financing Activities	-112.03	-97.88	-39.39	-23.3	-24.84
Financing Cash Flow	3,473	634.97	282.06	349.57	69.72

Net Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Miscellaneous Cash Flow Adjustments	-	-	0	-	0
Net Cash Flow	424.53	-56.26	-53.91	334.21	110.38

Free Cash Flow

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Free Cash Flow	-3,195	-433.81	-195.13	43.15	83.88
Free Cash Flow Growth	-	-	-	-48.56%	-
Free Cash Flow Margin	-124.66%	-21.61%	-11.93%	2.14%	13.73%
Free Cash Flow Per Share	-139.90	-20.08	-9.03	2.00	4.10
Levered Free Cash Flow	-804.98	-681.64	-297.08	-62.31	23.38
Unlevered Free Cash Flow	-711.83	-629.48	-279.56	-52.25	34.05

Additional Metrics

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar 31, 2026	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022
Cash Interest Paid	149.05	83.46	28.04	-	17.07
Cash Income Tax Paid	117.14	102.41	88.12	148.71	62.26
Change in Working Capital	-2,855	-122.3	-68.7	-327.29	82.11

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 20, 2026

Data Sources Report a data error